Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 18 377 USD
At reservation · July 2025
Paid to the date: 10% · 18 377 USD
Remaining due payment: 165 394 USD
2
10% · 18 377 USD
September 2025
Paid to the date: 20% · 36 754 USD
Remaining due payment: 147 017 USD
3
1% · 1 838 USD
November 2025
Paid to the date: 21% · 38 592 USD
Remaining due payment: 145 179 USD
4
1% · 1 838 USD
December 2025
Paid to the date: 22% · 40 430 USD
Remaining due payment: 143 342 USD
5
1% · 1 838 USD
January 2026
Paid to the date: 23% · 42 267 USD
Remaining due payment: 141 504 USD
6
1% · 1 838 USD
February 2026
Paid to the date: 24% · 44 105 USD
Remaining due payment: 139 666 USD
Resale is available
7
10% · 18 377 USD
March 2026
Paid to the date: 34% · 62 482 USD
Remaining due payment: 121 289 USD
8
1% · 1 838 USD
April 2026
Paid to the date: 35% · 64 320 USD
Remaining due payment: 119 451 USD
9
1% · 1 838 USD
May 2026
Paid to the date: 36% · 66 158 USD
Remaining due payment: 117 614 USD
10
1% · 1 838 USD
June 2026
Paid to the date: 37% · 67 995 USD
Remaining due payment: 115 776 USD
11
1% · 1 838 USD
July 2026
Paid to the date: 38% · 69 833 USD
Remaining due payment: 113 938 USD
12
1% · 1 838 USD
August 2026
Paid to the date: 39% · 71 671 USD
Remaining due payment: 112 101 USD
13
1% · 1 838 USD
September 2026
Paid to the date: 40% · 73 509 USD
Remaining due payment: 110 263 USD
14
10% · 18 377 USD
October 2026
Paid to the date: 50% · 91 886 USD
Remaining due payment: 91 886 USD
15
1% · 1 838 USD
November 2026
Paid to the date: 51% · 93 723 USD
Remaining due payment: 90 048 USD
16
9% · 16 539 USD
December 2026
Paid to the date: 60% · 110 263 USD
Remaining due payment: 73 509 USD
17
1% · 1 838 USD
January 2027
Paid to the date: 61% · 112 101 USD
Remaining due payment: 71 671 USD
18
1% · 1 838 USD
February 2027
Paid to the date: 62% · 113 938 USD
Remaining due payment: 69 833 USD
19
1% · 1 838 USD
March 2027
Paid to the date: 63% · 115 776 USD
Remaining due payment: 67 995 USD
20
1% · 1 838 USD
April 2027
Paid to the date: 64% · 117 614 USD
Remaining due payment: 66 158 USD
21
1% · 1 838 USD
May 2027
Paid to the date: 65% · 119 451 USD
Remaining due payment: 64 320 USD
22
1% · 1 838 USD
June 2027
Paid to the date: 66% · 121 289 USD
Remaining due payment: 62 482 USD
23
1% · 1 838 USD
July 2027
Paid to the date: 67% · 123 127 USD
Remaining due payment: 60 645 USD
24
1% · 1 838 USD
August 2027
Paid to the date: 68% · 124 965 USD
Remaining due payment: 58 807 USD
25
1% · 1 838 USD
September 2027
Paid to the date: 69% · 126 802 USD
Remaining due payment: 56 969 USD
26
1% · 1 838 USD
October 2027
Paid to the date: 70% · 128 640 USD
Remaining due payment: 55 131 USD
27
1% · 1 838 USD
November 2027
Paid to the date: 71% · 130 478 USD
Remaining due payment: 53 294 USD
28
1% · 1 838 USD
December 2027
Paid to the date: 72% · 132 315 USD
Remaining due payment: 51 456 USD
29
1% · 1 838 USD
January 2028
Paid to the date: 73% · 134 153 USD
Remaining due payment: 49 618 USD
30
1% · 1 838 USD
February 2028
Paid to the date: 74% · 135 991 USD
Remaining due payment: 47 781 USD
31
1% · 1 838 USD
March 2028
Paid to the date: 75% · 137 829 USD
Remaining due payment: 45 943 USD
32
1% · 1 838 USD
April 2028
Paid to the date: 76% · 139 666 USD
Remaining due payment: 44 105 USD
33
1% · 1 838 USD
May 2028
Paid to the date: 77% · 141 504 USD
Remaining due payment: 42 267 USD
34
1% · 1 838 USD
June 2028
Paid to the date: 78% · 143 342 USD
Remaining due payment: 40 430 USD
35
1% · 1 838 USD
July 2028
Paid to the date: 79% · 145 179 USD
Remaining due payment: 38 592 USD
36
1% · 1 838 USD
August 2028
Paid to the date: 80% · 147 017 USD
Remaining due payment: 36 754 USD
37
1% · 1 838 USD
September 2028
Paid to the date: 81% · 148 855 USD
Remaining due payment: 34 917 USD
38
1% · 1 838 USD
October 2028
Paid to the date: 82% · 150 693 USD
Remaining due payment: 33 079 USD
39
1% · 1 838 USD
November 2028
Paid to the date: 83% · 152 530 USD
Remaining due payment: 31 241 USD
40
1% · 1 838 USD
December 2028
Paid to the date: 84% · 154 368 USD
Remaining due payment: 29 403 USD
41
1% · 1 838 USD
January 2029
Paid to the date: 85% · 156 206 USD
Remaining due payment: 27 566 USD
42
1% · 1 838 USD
February 2029
Paid to the date: 86% · 158 043 USD
Remaining due payment: 25 728 USD
43
1% · 1 838 USD
March 2029
Paid to the date: 87% · 159 881 USD
Remaining due payment: 23 890 USD
44
1% · 1 838 USD
April 2029
Paid to the date: 88% · 161 719 USD
Remaining due payment: 22 053 USD
45
1% · 1 838 USD
May 2029
Paid to the date: 89% · 163 557 USD
Remaining due payment: 20 215 USD
46
1% · 1 838 USD
June 2029
Paid to the date: 90% · 165 394 USD
Remaining due payment: 18 377 USD
47
1% · 1 838 USD
July 2029
Paid to the date: 91% · 167 232 USD
Remaining due payment: 16 539 USD
48
1% · 1 838 USD
August 2029
Paid to the date: 92% · 169 070 USD
Remaining due payment: 14 702 USD
49
1% · 1 838 USD
September 2029
Paid to the date: 93% · 170 907 USD
Remaining due payment: 12 864 USD
50
1% · 1 838 USD
October 2029
Paid to the date: 94% · 172 745 USD
Remaining due payment: 11 026 USD
51
1% · 1 838 USD
November 2029
Paid to the date: 95% · 174 583 USD
Remaining due payment: 9 189 USD
52
1% · 1 838 USD
December 2029
Paid to the date: 96% · 176 421 USD
Remaining due payment: 7 351 USD
53
1% · 1 838 USD
January 2030
Paid to the date: 97% · 178 258 USD
Remaining due payment: 5 513 USD
54
1% · 1 838 USD
February 2030
Paid to the date: 98% · 180 096 USD
Remaining due payment: 3 675 USD
55
1% · 1 838 USD
March 2030
Paid to the date: 99% · 181 934 USD
Remaining due payment: 1 838 USD
56
1% · 1 838 USD
April 2030
Paid to the date: 100% · 183 771 USD
Remaining due payment: 0.0000 USD